ACCA SBR INT Syllabus D. Financial Statements of Groups entities - Foreign exchange - subsidiaries - Notes 2 / 3
Foreign Exchange - Subsidiaries
Basic Idea: We need to translate the Foreign Sub into the Group Currency
Exchange rates to be used:
Assets and Liabilities - Year End Rate
Income Statement - Average Rate
All forex differences go to the OCI and Reserves (Translation Reserve)
Equity Table - Working
First simply do this in the FOREIGN currency (ignore the post acquisition column) and then translate it at the following rates:
At Year End column - Year End Rate
At Acquisition column - Acquisition Rate
Now do the post-acquisition column - using the translated figures
Foreign Exchange Translation Reserve
How to calculate the Translation differences:
This can be calculated as follows:
Translation Reserve
Opening NA (@ opening rate) | (x) |
Profit (@ average rate) | (x) |
Balancing Figure (Forex Diff) | X |
Closing NA (@ closing rate) | x |
Goodwill - Working
Goodwill (in foreign currency)
Step 1: Work Goodwill in the FOREIGN currency
Step 2: Translate the final figure at Acquisition Rate
Step 3: Translate any impairment at the average rate for when it happened
Step 4: Translate final goodwill figure at the Year End Rate (This is what shows on the SFP)
Step 5: Any balancing difference goes to the OCI and Translation reserve in Equity
(nb. The NCI also get their share if using the FV method)
Consideration | 120,000 |
NCI | 27,000 |
FV of Net Assets Acquired | (130,000) |
Goodwill | 17,000 |
Step 1:Take 17,000 and translate it at the Acquisition rate
e.g. 17,000 x 0.5 = $8,500
Step 2:No Impairment so no translation of it needed
Step 3:Now take the 17,000 and translate it at the Year-end rate.
e.g. 17,000 x 0.6 = $10,200
The $10,200 is shown in the group SFP and the gain of $1,700 is taken to OCI and the Translation Reserve
Illustration
P ($) | S (Pintos) | |
Assets | 9,500 | 40,000 |
Investment in S | 3,818 | |
Share Capital | 5,000 | 10,000 |
Reserves | 6,000 | 8,200 |
Liabilities | 2,318 | 21,800 |
P ($) | S (Pintos) | |
Revenue | 8,000 | 5,200 |
COS | -2,500 | -2,600 |
Tax | -2,000 | -400 |
PAT | 3,500 | 2,200 |
P acquired 80% S @ start of year. At Acquisition S’s Land had a FV 4,000 pintos higher than book value
Proportionate NCI method
Exchange rates (Pinto:$)
Last year end 5.5
This year end 5
Average for year 5.2
Solution
At Year End (@5) | At Acquisition (@5.5) | Post-Acquisition | |
Share Capital | 2,000 | 1,818 | 182 |
Retained Earnings | 1,640 | 1,491 | 149 |
Land | 800 | 727 | 73 |
Total | 4,440 | 4,036 | 404 |
SFP | Pintos | $ |
Assets | 40,000 | 8,000+800(FV) |
Liabilities | 21,800 | 4,360 |
Revenue | 5,200 | 1,000 |
COS | -2,600 | -500 |
Tax | -400 | -77 |
PAT | 2,200 | 423 |
Consideration | 21,000 | 3,818 x 5.5 |
NCI | 4,440 | (22,200 x 20%) |
FV of Net Assets Acquired | (22,200) | (4,036 x 5.5) |
Goodwill | 3,240 |
Translate Goodwill
Step 1: At Acquisition Rate: 3,240 / 5.5 = 589
Step 2: At Year End Rate: 3,240 / 5 = 648
Forex Gain to Translation Reserve and NCI of (648-589) = 59
NCI @ Acquisition | 807 | (4,440 / 5.5) |
NCI % of S’s post acquisition profits | 81 | (20% x 404) |
Impairment | (0) | |
NCI on the SFP | 888 |
P | 6,000 | |
S | 323 | (80% x (404) |
Impairment | (0) | |
Retranslation of goodwill from above | 59 | |
6,382 |
Final Answer
Don’t forget to translate all of S’s NA @ closing rate.
P | S | Group | |
Assets | 9,500 | 8,000+800 | 18,300 |
Investment in S | Goodwill | 648 | |
Share Capital | 5,000 | ||
Reserves | 6,382 | ||
NCI | 888 | ||
Liabilities | 2,318 | 4,360 | 6,678 |